|
Net Income
|
-0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 0.78B | 0.00B | | | | | 3.65B | 3.96B | 3.70B | -3.78B | 3.77B | 3.88B | 3.90B | 7.16B | 3.73B | 3.62B | 3.19B | -3.97B | 4.17B | 4.04B | 4.27B | 5.31B | 3.88B | 3.52B | 3.42B | 3.57B | 3.57B | 4.01B | 3.12B | 23.02B | 4.76B | 5.25B | 4.82B | 5.13B | 4.35B | 3.97B | 3.95B | 2.70B | 4.96B | 1.56B | 3.17B | -11.22B | 7.94B | -4.09B | 1.25B | 0.19B | 0.01B | -0.21B | 0.05B | -0.04B | | | | | 3.75B | 3.95B | 0.14B | 4.41B | 4.69B | 4.86B | 9.68B | 4.16B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 17.64B | | | | | | | | | | | | |
|
Deferred Taxes
|
0.13B | 0.62B | 1.73B | -0.59B | 1.61B | 0.64B | -6.43B | 0.90B | 0.73B | 2.09B | 2.12B | -2.01B | 0.34B | -0.98B | 4.08B | -1.69B | 0.43B | 0.65B | 1.42B | 3.84B | 0.58B | -0.03B | 0.90B | 0.50B | 0.25B | 0.99B | 0.29B | 2.58B | 1.35B | 0.42B | 1.24B | -0.06B | 0.48B | 0.48B | 2.29B | -18.52B | 1.22B | 1.06B | 2.05B | 0.59B | 0.75B | 0.33B | -0.04B | 0.77B | 0.26B | 0.39B | 1.59B | -0.10B | 1.85B | 1.68B | 1.71B | 2.18B | 1.15B | 1.17B | 0.62B | 0.03B | 0.53B | 1.31B | 1.33B | -0.13B | 0.48B | 0.72B | 0.61B | -0.24B | | | | |
|
Cash from Discontinued Operations
|
| | | | | | 0.77B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | 2.35B | 27.71B | 6.50B | -1.08B | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | -0.12B | -0.06B | -0.04B | -0.00B | -0.01B | -0.03B | -0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.12B | 2.17B | 0.24B | -2.12B | 0.20B | 2.25B | 0.56B | -2.41B | -0.51B | 0.93B | 0.12B | 0.08B | -0.71B | 1.07B | 0.13B | 0.13B | -1.11B | 1.71B | 0.98B | -1.25B | -0.04B | 1.03B | 1.01B | -0.11B | -1.89B | | 0.40B | -0.06B | 0.48B | 1.99B | 0.70B | -3.84B | -0.18B | 0.01B | -0.07B | -0.74B | 0.12B | -0.35B | -0.27B | | -0.11B | -0.28B | -0.13B | 0.23B | -0.04B | -0.03B | -0.28B | -0.05B | 0.05B | -0.07B | 0.03B | -0.05B | -0.03B | -0.04B | -0.02B | 0.01B | -0.02B | 1.07B | -0.01B | -0.14B | -1.08B | -0.07B | -0.01B | -1.42B | 0.72B | 0.37B | -0.29B | 1.15B |
|
Asset Writedowns and Impairment
|
0.51B | 0.47B | 0.41B | 0.38B | 0.35B | 0.32B | 0.30B | 0.36B | 0.29B | 0.23B | 0.28B | 2.10B | 0.33B | 0.24B | 0.26B | 0.28B | 0.26B | 0.18B | 0.21B | 0.30B | 0.24B | 0.20B | 0.25B | 0.34B | 0.28B | 0.25B | 0.36B | 0.52B | 0.37B | 0.33B | 0.33B | 0.44B | 0.39B | 0.40B | 0.42B | 0.43B | 0.44B | 0.37B | 0.43B | 0.55B | 0.59B | 0.62B | 0.64B | 0.72B | 0.78B | 0.42B | 0.41B | 0.19B | 0.32B | 0.28B | 0.25B | 0.38B | 0.43B | 0.44B | 0.45B | 0.54B | 0.48B | 0.45B | 0.48B | 0.56B | 0.47B | 0.47B | 0.49B | 0.54B | 0.52B | 0.52B | 0.56B | 0.68B |
|
Non-cash Items
|
4.71B | 4.58B | 6.40B | 6.27B | 4.70B | 4.49B | -2.86B | 8.71B | 4.26B | 5.37B | 6.71B | 14.22B | 4.19B | 5.51B | 7.63B | 14.30B | 4.43B | 5.63B | 5.26B | 0.75B | 5.07B | 4.45B | 5.42B | 9.66B | 3.40B | 5.98B | 7.72B | 5.10B | 4.01B | 6.79B | 7.58B | 6.72B | 5.39B | 4.69B | 7.68B | -9.60B | 4.19B | 4.98B | 7.53B | 6.95B | 6.70B | 10.31B | 7.44B | 9.24B | 3.90B | 10.50B | 8.96B | 15.65B | 1.99B | 4.24B | 4.29B | 2.88B | 2.48B | 2.99B | 3.75B | 33.47B | 2.23B | 5.16B | 6.51B | 8.80B | 3.80B | 5.14B | 10.09B | 7.49B | 4.36B | 4.90B | 0.47B | 7.16B |
|
Cash from Operations
|
7.92B | 7.86B | 9.67B | 8.96B | 7.24B | 8.57B | 9.54B | 9.87B | 7.73B | 9.03B | 10.39B | 7.59B | 7.84B | 9.48B | 11.33B | 10.52B | 8.20B | 9.51B | 9.17B | 7.92B | 8.80B | 8.07B | 8.72B | 5.75B | 6.74B | 9.16B | 10.80B | 9.19B | 7.90B | 10.31B | 10.99B | 9.24B | 8.96B | 8.71B | 10.80B | 9.54B | 8.95B | 10.23B | 12.35B | 12.08B | 11.05B | 14.28B | 11.39B | 11.94B | 8.87B | 12.06B | 12.12B | 4.44B | 9.93B | 9.86B | 9.31B | 8.08B | 7.63B | 7.74B | 10.09B | 10.35B | 6.68B | 9.92B | 10.34B | 11.38B | 7.55B | 9.09B | 10.23B | 11.90B | 9.05B | 9.76B | 10.15B | 11.32B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32B | 0.07B | -0.32B | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 1.44B | 2.16B | 2.50B | 2.70B | 1.86B | 2.53B | 2.27B | 1.72B | 2.46B | 2.15B | 2.89B | 3.37B | 2.17B | 2.58B | 3.01B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
4.89B | 4.88B | 4.88B | 4.90B | 4.78B | 4.82B | 4.87B | 4.91B | 4.58B | 4.60B | 4.62B | 4.57B | 4.56B | 4.50B | 4.51B | 4.57B | 4.53B | 4.57B | 4.62B | 4.68B | 4.62B | 4.55B | 4.54B | 4.57B | 4.58B | 4.70B | 6.26B | 6.48B | 6.56B | 6.58B | 6.58B | 6.13B | 6.13B | 6.15B | 6.04B | 6.07B | 5.99B | 6.38B | 8.17B | 7.89B | 7.21B | 7.10B | 6.95B | 6.96B | 7.22B | 7.29B | 7.03B | 0.99B | 5.81B | 4.43B | 4.46B | 4.50B | 4.46B | 4.45B | 4.51B | 4.59B | 4.63B | 4.67B | 4.71B | 4.77B | 5.05B | 5.07B | 5.09B | 5.37B | 5.19B | 5.25B | 5.32B | 5.13B |
|
Change in Receivables
|
-0.57B | 0.40B | 0.44B | 0.22B | -0.40B | 0.00B | 0.13B | 0.37B | -0.07B | 0.59B | 0.05B | 0.59B | -0.07B | 0.53B | 0.11B | 0.79B | -0.29B | 0.58B | 0.15B | 0.89B | 0.50B | 0.07B | 0.70B | -0.58B | -0.74B | 0.30B | -0.30B | 0.71B | -0.04B | 0.41B | 0.74B | -0.10B | -0.45B | 0.33B | 0.77B | 0.33B | 0.44B | -0.67B | 1.50B | 0.31B | -2.12B | -1.46B | 1.08B | -0.31B | -1.70B | -0.83B | 0.20B | 1.24B | -0.75B | -0.04B | 0.90B | 1.02B | -0.86B | -0.43B | 0.27B | 0.29B | -0.62B | -0.72B | 0.17B | 1.09B | -0.51B | 0.38B | -0.44B | 0.45B | -0.01B | 0.26B | 0.37B | 0.91B |
|
Change in Accured Expenses
|
-1.93B | -0.12B | 0.50B | 2.49B | -2.04B | -1.02B | 0.20B | 1.63B | -1.31B | -0.73B | -0.50B | 2.19B | -1.66B | 2.25B | -0.75B | 1.95B | -1.68B | 1.33B | -0.08B | 0.27B | 1.02B | 1.87B | 1.90B | -2.48B | -1.82B | 0.69B | 2.46B | 0.02B | -3.99B | 0.96B | 1.86B | 1.29B | -1.58B | -1.18B | 1.32B | 2.25B | -1.96B | -1.93B | 2.50B | 2.99B | -3.69B | 0.63B | 2.12B | -0.59B | -3.88B | 0.04B | -1.06B | 3.01B | -3.06B | -1.05B | 1.45B | 1.09B | -2.65B | -1.25B | 0.64B | 2.15B | -3.41B | -2.36B | 0.71B | 3.49B | -3.42B | -1.34B | 0.33B | 3.33B | -3.30B | -1.14B | 2.41B | 2.91B |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 0.83B | 0.69B | -0.68B | 1.28B | 0.38B | 0.95B | -0.38B |
|
Other Working Capital Changes
|
-0.72B | 0.54B | 0.45B | 0.55B | 0.25B | -0.64B | 0.92B | 0.76B | -0.71B | -0.30B | -0.34B | -1.20B | -1.12B | -0.35B | -0.11B | 0.56B | -0.86B | 0.08B | 1.32B | -0.98B | 0.34B | 0.43B | 0.98B | -0.73B | 0.87B | 0.32B | -1.74B | -1.17B | 1.35B | 1.17B | -0.17B | 0.24B | 0.76B | 0.39B | 0.41B | -2.59B | -0.61B | -0.42B | 3.77B | 3.71B | 2.51B | 2.91B | 3.92B | 3.52B | 3.27B | 2.33B | 2.24B | -10.83B | 3.52B | -5.42B | -0.97B | -0.98B | -0.94B | -0.80B | -0.79B | -0.71B | -0.67B | -0.67B | -0.62B | -0.59B | -0.47B | -0.47B | -0.47B | -0.47B | 0.66B | -1.46B | 2.75B | -3.54B |
|
Capital Expenditures
|
3.17B | 3.84B | 4.02B | 5.52B | 3.15B | 4.71B | 5.31B | 6.36B | 4.13B | 5.27B | 5.22B | 5.49B | 4.26B | 4.48B | 4.88B | 5.85B | 4.25B | 5.41B | 5.90B | 5.38B | 5.72B | 5.93B | 5.18B | 4.37B | 3.85B | 4.48B | 5.03B | 5.86B | 4.45B | 5.25B | 5.58B | 6.23B | 5.78B | 4.97B | 5.01B | 4.89B | 5.96B | 5.00B | 5.74B | 4.56B | 5.12B | 5.42B | 5.30B | 3.79B | 4.97B | 4.47B | 3.85B | 1.41B | 4.03B | 3.55B | 4.47B | 3.49B | 4.57B | 4.91B | 5.92B | 4.23B | 4.33B | 4.27B | 4.65B | 4.60B | 3.76B | 4.36B | 5.30B | 6.84B | 4.28B | 4.90B | 4.89B | 6.78B |
|
Sales of Property, Plant and Equipment
|
0.18B | 0.02B | 0.01B | 0.08B | 0.00B | 0.01B | 1.81B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 0.06B | 0.13B | 0.80B | 0.18B | 2.38B | 0.06B | 0.29B | 0.05B | 0.01B | 0.37B | 1.94B | 0.43B | 0.04B | 0.07B | 0.28B | 1.04B | 0.14B | 2.84B | 0.09B | 1.25B | -0.39B | 1.20B | 1.09B | 19.51B | 1.44B | 9.74B | 0.07B | 0.17B | 0.32B | 2.44B | 0.04B | 0.16B | -1.39B | 0.07B | 0.03B | 0.23B | 40.48B | 2.40B | 0.19B | 0.12B | 0.20B | 0.80B | 0.69B | 0.10B | 1.07B | 0.04B | 0.41B | 22.88B | 0.26B | 0.39B | 1.92B | 9.24B | 0.33B | 0.39B | 0.24B | 0.29B | 0.22B | 0.41B | 2.02B | 0.21B | 0.06B | 0.05B | 0.06B | 0.02B | 0.03B | -0.00B | 0.33B |
|
Divestments
|
| | | | 0.00B | 0.01B | 1.81B | 0.01B | 0.01B | 0.02B | 0.05B | 1.23B | 0.02B | 0.78B | 0.01B | 0.01B | 0.01B | 0.82B | 0.02B | 1.08B | 0.35B | 4.57B | 1.15B | 2.05B | 0.01B | 0.06B | 0.01B | 0.00B | 0.08B | 0.03B | 0.08B | 0.55B | 0.18B | 0.20B | 0.28B | -0.61B | 0.27B | 0.23B | 0.48B | 1.17B | 0.01B | 3.58B | 0.18B | 0.91B | 0.12B | 0.23B | 0.08B | 2.04B | 0.05B | 0.32B | 6.69B | 0.07B | 1.31B | 0.32B | 0.57B | 0.44B | 0.77B | 0.20B | 0.47B | 0.60B | 0.19B | 0.39B | 0.34B | | 0.01B | 0.03B | 0.40B | 2.78B |
|
Change in Acquisitions & Divestments
|
| | -0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.16B | -4.07B | -4.31B | -6.35B | -3.52B | -7.78B | -3.65B | -6.49B | -4.08B | -5.38B | -5.58B | -6.22B | -4.74B | -3.69B | -4.83B | -6.43B | -5.36B | -4.51B | -8.79B | -4.46B | -6.08B | -1.62B | -7.28B | -3.36B | -21.59B | -6.07B | -15.39B | -6.10B | -4.31B | -5.71B | -8.17B | -5.13B | -5.97B | -7.96B | -4.97B | -4.58B | -7.15B | -45.48B | -7.35B | -3.16B | -5.40B | -1.90B | -5.70B | -3.69B | -5.02B | -5.26B | -3.45B | 0.28B | -26.85B | -3.48B | 1.80B | -3.96B | -12.46B | -4.85B | -5.70B | -3.89B | -3.82B | -5.42B | -4.54B | -5.87B | -2.96B | -4.02B | -5.15B | -5.36B | -4.96B | -6.09B | -3.39B | -4.34B |
|
Other financing activities
|
-0.60B | 0.22B | 0.01B | -0.10B | -0.24B | -0.29B | 0.14B | -0.12B | 0.12B | -0.24B | -0.28B | -0.02B | -0.13B | -0.40B | 0.63B | -0.01B | -0.31B | 0.35B | 0.46B | -0.25B | 0.07B | -0.31B | -0.67B | -1.31B | -2.86B | 0.79B | -0.80B | -0.94B | 0.47B | -1.61B | 0.60B | -1.08B | -0.17B | 0.25B | 1.64B | 0.80B | 2.05B | -3.17B | 0.33B | -2.58B | 0.93B | -0.60B | 1.16B | 6.39B | -3.10B | 0.81B | -2.86B | 0.66B | -0.34B | -0.55B | -0.68B | -0.66B | 29.80B | 7.26B | -1.21B | -0.03B | 0.22B | 6.93B | | | -0.53B | -0.87B | -0.42B | -0.43B | 2.22B | | | |
|
Cash from Financing Activities
|
-2.74B | -0.26B | -6.54B | -4.97B | -4.91B | -1.96B | -4.02B | -4.96B | -3.70B | -1.21B | 2.11B | -8.85B | -3.80B | -6.27B | -6.59B | -1.01B | -3.83B | -4.33B | -3.55B | -1.49B | 3.89B | -5.09B | -10.29B | 3.76B | 10.69B | 13.43B | -10.16B | -4.17B | 1.29B | -7.40B | -4.14B | -4.22B | 6.05B | 5.57B | 17.09B | -2.77B | -3.50B | -0.22B | -9.96B | -12.31B | -4.42B | -10.36B | -7.56B | -2.74B | -6.10B | 0.19B | -15.86B | -9.26B | 18.48B | -6.38B | -3.65B | -6.56B | -5.55B | -43.91B | -4.94B | -5.16B | -3.71B | 2.18B | -7.75B | -6.33B | -7.82B | -5.48B | -5.56B | -5.85B | -0.55B | -0.04B | 2.99B | -8.78B |
|
Dividends Paid - Common
|
2.42B | 2.42B | 2.42B | 2.42B | 2.48B | 2.48B | 2.48B | 2.48B | 2.54B | 2.54B | 2.54B | 2.54B | 2.61B | 2.58B | 2.55B | 2.50B | 2.50B | 2.43B | 2.40B | 2.37B | 2.40B | 2.39B | 2.39B | 2.38B | 2.43B | 2.44B | 2.44B | 2.89B | 2.95B | 2.95B | 2.95B | 2.95B | 3.01B | 3.01B | 3.01B | 3.01B | 3.07B | 3.07B | 3.63B | 3.63B | 3.71B | 3.72B | 3.73B | 3.73B | 3.74B | 3.74B | 3.74B | 3.74B | 3.74B | 3.83B | 3.75B | 3.75B | 3.75B | 2.09B | 2.01B | 2.01B | 2.01B | 2.08B | 2.02B | 2.02B | 2.03B | 2.10B | 2.04B | 2.04B | 2.09B | 2.04B | 2.03B | 2.01B |
|
Change in Cash
|
2.02B | 3.53B | -1.18B | -2.36B | -1.19B | -1.17B | 1.87B | -1.58B | -0.05B | 2.44B | 6.93B | -7.48B | -0.69B | -0.47B | -0.09B | 3.08B | -0.99B | 0.67B | -3.18B | 1.97B | 0.27B | 7.69B | -8.85B | 6.14B | -4.16B | 16.51B | -14.75B | -1.08B | 4.89B | -2.80B | -1.31B | -0.11B | 9.04B | 10.85B | 22.92B | 2.19B | -1.71B | -35.47B | -4.96B | -3.39B | 1.23B | 2.02B | -1.87B | 5.51B | -2.25B | 6.99B | -7.18B | -4.55B | 1.56B | 0.55B | 9.43B | -0.09B | 17.33B | -68.74B | -0.55B | 1.30B | -0.85B | 6.68B | -1.96B | -0.83B | -3.23B | -0.40B | -0.48B | 0.68B | 3.54B | 3.63B | 9.75B | -1.80B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.29B | 0.43B | | | | | | | | | | | | | | |
|
Free Cash Flow
|
4.74B | 4.01B | 5.66B | 3.44B | 4.09B | 3.87B | 4.22B | 3.51B | 3.60B | 3.75B | 5.17B | 2.11B | 3.58B | 5.00B | 6.45B | 4.67B | 3.95B | 4.10B | 3.27B | 2.54B | 3.08B | 2.14B | 3.54B | 1.38B | 2.89B | 4.68B | 5.77B | 3.32B | 3.45B | 5.06B | 5.41B | 3.01B | 3.18B | 3.74B | 5.80B | 4.65B | 2.99B | 5.23B | 6.61B | 7.52B | 5.93B | 8.86B | 6.09B | 8.15B | 3.90B | 7.59B | 8.27B | 3.03B | 5.89B | 6.31B | 4.84B | 4.58B | 3.06B | 2.83B | 4.17B | 6.12B | 2.34B | 5.65B | 5.69B | 6.78B | 3.79B | 4.73B | 4.93B | 5.05B | 4.77B | 4.87B | 5.26B | 4.54B |
|
Net Cash Flow
|
2.02B | 3.53B | -1.18B | -2.36B | -1.19B | -1.17B | 1.87B | -1.58B | -0.05B | 2.44B | 6.93B | -7.48B | -0.69B | -0.47B | -0.09B | 3.08B | -0.99B | 0.67B | -3.18B | 1.97B | 6.61B | 1.36B | -8.85B | 6.14B | -4.16B | 16.51B | -14.75B | -1.08B | 4.89B | -2.80B | -1.31B | -0.11B | 9.04B | 6.31B | 22.92B | 2.19B | -1.71B | -35.47B | -4.96B | -3.39B | 1.23B | 2.02B | -1.87B | 5.51B | -2.25B | 6.99B | -7.18B | -4.55B | 1.56B | -0.00B | 7.46B | -2.44B | -10.38B | -41.03B | -0.55B | 1.30B | -0.85B | 6.68B | -1.96B | -0.83B | -3.23B | -0.40B | -0.48B | 0.68B | 3.54B | 3.63B | 9.75B | -1.80B |